Exhibit 99.1
PRESS RELEASE |
Corporate Headquarters |
|
11150 Santa Monica Boulevard |
|
Suite 1600 |
|
Los Angeles, CA 90025 |
|
www.cbre.com |
FOR IMMEDIATE RELEASE
For further information: |
|
|
Kenneth Kay |
Nick Kormeluk |
Steve Iaco |
Sr. Executive Vice President and |
Sr. Vice President |
Sr. Managing Director |
Chief Financial Officer |
Investor Relations |
Corporate Communications |
310.405.8905 |
949.809.4308 |
212.984.6535 |
CB
RICHARD ELLIS GROUP, INC. REPORTS
FIRST QUARTER 2008 REVENUE OF $1.2 BILLION AND EARNINGS PER
SHARE OF $0.15
Los Angeles, CA April 29, 2008 CB Richard Ellis Group, Inc. (NYSE:CBG) today reported revenue of $1.2 billion for the first quarter of 2008, a slight increase over the first quarter of 2007. The Company reported net income of $20.5 million, or $0.10 per diluted share, for the first quarter of 2008, compared with net income of $12.0 million, or $0.05 per diluted share, for the same quarter last year.
Excluding one-time charges(1), the Company would have earned net income(2) of $31.7 million, or $0.15 per diluted share, in the first quarter of 2008 compared with net income of $65.0 million, or $0.27 per diluted share, in the first quarter of 2007. This decrease was driven by two factors: the timing of carried interest revenue recognition in the Global Investment Management segment and the combined impact, in the EMEA segment, of a revenue mix shift and planned increase of costs associated with investment in growth of the business. Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA)(3) totaled $88.5 million for the first quarter of 2008, an increase of $4.2 million, or 5%, from the same quarter last year.
CB Richard Ellis first-quarter results were paced by significant growth in its outsourcing business activities. Reflecting the increasing strength of this business line following the December 2006 acquisition of Trammell Crow Company, revenue from this business line rose by 34% and accounted for approximately one-third of global revenue up from approximately 25% in the same period of 2007. During the first quarter, the Company won 11 new outsourcing accounts, expanded its services for 10 existing customers and renewed its relationship with 11 others.
Generally, first-quarter 2008 results were in line with our expectations, said Brett White, president and chief executive officer of CB Richard Ellis. As anticipated, the weaker economy as well as the unsettled credit market environment materially impacted our capital markets businesses. Investment sales activity declined in the Americas and Europe due to
limited credit availability. On the other hand, the quarter underscored our continuing success in diversifying the firms revenue streams. Our outsourcing business grew substantially in every region worldwide.
In addition, the global leasing business produced strong growth. Leasing revenue rose significantly in every region although continued economic weakness in the U.S. and EMEA could reduce future leasing results. Asia Pacific performed exceptionally well during the quarter, with more than 40% top- and bottom-line growth, reflecting both the relatively muted effect, thus far, of credit market uncertainty as well as market share gains and an expansion of our service offering throughout the region.
First quarter revenue for the Americas region, including the U.S., Canada and Latin America, was $783.5 million, compared with $791.9 million for the first quarter of 2007. The continued growth of our outsourcing business as well as stronger leasing performance compared to the prior year quarter almost entirely mitigated the impact of lower sales and commercial mortgage brokerage activity brought about by the continued challenges in the credit markets.
Operating income for the Americas region totaled $62.4 million for the first quarter of 2008, compared with $21.6 million for the first quarter of 2007. The Americas regions EBITDA totaled $66.3 million for the first quarter of 2008, an increase of $59.1 million from last years first quarter, largely due to the inclusion of higher Trammell Crow Company merger and acquisition related expenses in the prior year quarter. Excluding the impact of one-time items, operating income for the Americas region would have totaled $70.7 million for the first quarter of 2008, as compared to $74.5 million for the first quarter of last year.
In the current quarter, the Company recorded an equity loss from unconsolidated subsidiaries of $10.6 million due to a write-down of its investment in CBRE Realty Finance attributable to a declined market valuation.
EMEA Segment Results
Revenue for the EMEA region, which mainly consists of operations in Europe, increased 7.7% to $242.8 million for the first quarter of 2008, compared with $225.4 million for the first quarter of 2007. This revenue increase reflects the continued strength of the Companys platform across most business lines and various countries, including the Netherlands, France, the United Kingdom and Russia and the benefit from the strong Euro and British pound sterling against the U.S. dollar.
Operating income for the EMEA segment totaled $8.0 million for the first quarter of 2008, compared with $33.6 million for the same period last year. EBITDA for the EMEA region totaled $11.7 million for the first quarter of 2008 compared to $36.8 million for last years first quarter. The current year quarters lower operating income and EBITDA is mainly due to a shift in revenue mix from investment sales to outsourcing. Approximately half of the revenue increase was due to higher reimbursements associated with our property and facilities management contracts that are included in revenue with a largely corresponding
2
increase in reimbursable expenses, which therefore does not translate into noticeably increased operating income or EBITDA. In addition, higher compensation costs driven by investments in headcount and acquisitions as a result of our efforts to grow and diversify operations in this region impacted the current quarters results. The EMEA results were consistent with our expectations and support our current view that this business should post good results in 2008.
The EMEA segment did not incur any significant one-time costs in the current or prior year quarter.
Asia Pacific Segment Results
In the Asia Pacific region, which includes operations in Asia, Australia and New Zealand, revenue totaled $137.4 million for the first quarter of 2008, a 46.2% increase from $94.0 million for the first quarter of 2007. This strong revenue increase was primarily driven by improved performance in Australia, China, Japan and Korea as well as from our acquisition of a majority interest in CBRE India during the third quarter of 2007.
Operating income for the Asia Pacific segment increased to $12.3 million for the first quarter of 2008 compared to $9.9 million for the same period last year. EBITDA for the Asia Pacific segment totaled $13.7 million for the first quarter of 2008, an increase of $4.2 million, or 44.1%, from last years first quarter.
The Asia Pacific segment did not incur any significant one-time costs in the current or prior year quarter.
Global Investment Management Segment Results
In the Global Investment Management segment, which consists of investment management operations in the U.S., Europe and Asia, revenue totaled $39.5 million for the first quarter of 2008, compared to $85.6 million recorded in the first quarter of 2007. This segment reported an operating loss of $2.1 million for the first quarter of 2008, compared with operating income of $38.7 million for the same period last year. EBITDA for this segment was a loss of $1.4 million for the first quarter of 2008, compared with positive EBITDA of $38.9 million in the first quarter of 2007. The lower results were mainly attributable to the timing of carried interest activity. As compared with the prior year first quarter, revenue recognized from funds liquidating (carried interest revenue) decreased by $46.4 million, partially offset by lower carried interest incentive compensation of $11.4 million.
For the first quarter of 2008, the Company recorded a total of $5.3 million of incentive compensation expense related to carried interest revenue, all of which related to future periods revenue. Revenues associated with these expenses cannot be recognized until certain contractual hurdles are met. The Company expects that it will recognize income from funds liquidating in future quarters that will more than offset the $5.3 million of incentive compensation expense recognized.
Total assets under management grew by nearly 12% from year-end 2007 to $42.2 billion at the end of the first quarter, reflecting strength in fundraising efforts and an active acquisition program.
3
The Global Investment Management segment did not incur any one-time costs in the current or prior year quarter.
Development Services Segment Results
In the Development Services segment, which consists of real estate development and investment activities primarily in the U.S., revenue totaled $27.7 million for the first quarter of 2008, a 61.8% increase compared to $17.1 million recorded in the first quarter of 2007. This revenue increase was primarily driven by construction revenue, which also led to a corresponding increase in construction job costs, thereby not translating into increased operating income or EBITDA.
This segment reported an operating loss of $10.3 million for the first quarter of 2008, compared with an operating loss of $10.7 million for the same period last year. EBITDA for the segment was a loss of $1.8 million for the first quarter of 2008, compared to an EBITDA loss of $8.0 million from last years first quarter. EBITDA was positively impacted by a reduction in minority interest expense, which is included in the calculation of EBITDA but not in the calculation of operating loss.
Development projects in process as of March 31, 2008 totaled $6.3 billion, up nearly 15% from year ago levels and down slightly from year-end 2007. The inventory of pipeline deals as of March 31, 2008 stood at $2.8 billion.
Conference Call Details
The Companys first-quarter earnings conference call will be held on Wednesday, April 30, 2008 at 10:30 a.m. Eastern Daylight Time (EDT). A live webcast will be accessible through the Investor Relations section of the Companys Web site at www.cbre.com.
The direct dial-in number for the conference call is 888-428-4480 for U.S. callers and 612-332-0107 for international callers. A replay of the call will be available starting at 2:00 p.m. EDT on April 30, 2008 and ending at midnight EDT on May 13, 2008. The dial-in number for the replay is 800-475-6701 for U.S. callers and 320-365-3844 for international callers. The access code for the replay is 917661. A transcript of the call will be available on the Companys Investor Relations Web site.
About CB Richard Ellis
CB Richard Ellis Group, Inc. (NYSE:CBG), a Fortune 500 and S&P 500 company headquartered in Los Angeles, is the worlds largest commercial real estate services firm (in terms of 2007 revenue). With over 29,000 employees, the Company serves real estate owners, investors and occupiers through more than 300 offices worldwide (excluding affiliate offices). CB Richard Ellis offers strategic advice and execution for property sales and leasing; corporate services; property, facilities and project management; mortgage brokerage; appraisal and valuation; development services; investment management; and research and consulting. CB Richard Ellis is the only commercial real estate services company named one of the 50 best in class companies by BusinessWeek, and was also named one of the 100 fastest growing companies by Fortune. Please visit our Web site at www.cbre.com.
Note: This release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding our growth momentum in 2008, future operations and future financial performance. These forward-looking statements involve
4
known and unknown risks, uncertainties and other factors that may cause the Companys actual results and performance in future periods to be materially different from any future results or performance suggested in forward-looking statements in this release. Any forward-looking statements speak only as of the date of this release and, except to the extent required by applicable securities laws, the Company expressly disclaims any obligation to update or revise any of them to reflect actual results, any changes in expectations or any change in events. If the Company does update one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those or other forward-looking statements. Factors that could cause results to differ materially include, but are not limited to: general conditions of financial liquidity for real estate transactions; any general economic slow-down or recession in any of our principal operating regions; commercial real estate vacancy levels; employment conditions and their effect on vacancy rates; property values; rental rates; interest rates; realization of values in investment funds to offset related incentive compensation expense; our ability to leverage our platform to sustain revenue growth and capture market share; our ability to retain and incentivize producers; our levels of borrowing; and the integration of our acquisitions and the level of synergy savings achieved as a result.
Additional information concerning factors that may influence the Companys financial information is discussed under Risk Factors, Managements Discussion and Analysis of Financial Condition and Results of Operations, Quantitative and Qualitative Disclosures About Market Risk and Forward-Looking Statements in our Annual Report on Form 10-K for the year ended December 31, 2007, as well as in the Companys press releases and other periodic filings with the Securities and Exchange Commission. Such filings are available publicly and may be obtained off the Companys Web site at www.cbre.com or upon request from the CB Richard Ellis Investor Relations Department at investorrelations@cbre.com.
(1)One-time charges include amortization expense related to net revenue backlog, incentive fees and customer relationships resulting from acquisitions, merger-related charges, integration costs related to acquisitions, loss on trading securities acquired in the Trammell Crow Company acquisition and write-down of impaired investment.
(2)A reconciliation of net income to net income, as adjusted for one-time items, is provided in the exhibits to this release.
(3)The Companys management believes that EBITDA is useful in evaluating its operating performance compared to that of other companies in its industry because the calculation of EBITDA generally eliminates the effects of financing and income taxes and the accounting effects of capital spending and acquisitions, which items may vary for different companies for reasons unrelated to overall operating performance. As a result, the Companys management uses EBITDA as a measure to evaluate the operating performance of various business lines and for other discretionary purposes, including as a significant component when measuring its operating performance under its employee incentive programs.
However, EBITDA is not a recognized measurement under U.S. generally accepted accounting principles (GAAP), and when analyzing the Companys operating performance, readers should use EBITDA in addition to, and not as an alternative for, net income determined in accordance with GAAP. Because not all companies use identical calculations, the Companys presentation of EBITDA may not be comparable to similarly titled measures of other companies. Furthermore, EBITDA is not intended to be a measure of free cash flow for managements discretionary use, as it does not consider certain cash requirements such as tax and debt service payments. The amounts shown for EBITDA also differ from the amounts calculated under similarly titled definitions in the Companys debt instruments, which are further adjusted to reflect certain other cash and non-cash charges and are used to determine compliance with financial covenants and the Companys ability to engage in certain activities, such as incurring additional debt and making certain restricted payments.
For a reconciliation of EBITDA with the most comparable financial measures calculated and presented in accordance with GAAP, see the section of this press release titled Non-GAAP Financial Measures.
5
CB RICHARD ELLIS GROUP, INC.
OPERATING
RESULTS
FOR THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007
(Dollars in thousands, except share data)
(Unaudited)
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Revenue |
|
$ |
1,230,925 |
|
$ |
1,213,961 |
|
|
|
|
|
|
|
||
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
704,446 |
|
649,673 |
|
||
Operating, administrative and other |
|
432,345 |
|
411,937 |
|
||
Depreciation and amortization |
|
23,802 |
|
27,368 |
|
||
Merger-related charges |
|
|
|
31,855 |
|
||
Total costs and expenses |
|
1,160,593 |
|
1,120,833 |
|
||
|
|
|
|
|
|
||
Operating income |
|
70,332 |
|
93,128 |
|
||
Equity (loss) income from unconsolidated subsidiaries |
|
(10,762 |
) |
4,249 |
|
||
Minority interest (income) expense |
|
(5,125 |
) |
2,900 |
|
||
Other loss |
|
|
|
37,534 |
|
||
Interest income |
|
5,226 |
|
7,013 |
|
||
Interest expense |
|
43,005 |
|
41,982 |
|
||
|
|
|
|
|
|
||
Income before provision for income taxes |
|
26,916 |
|
21,974 |
|
||
Provision for income taxes |
|
6,462 |
|
9,997 |
|
||
|
|
|
|
|
|
||
Net income |
|
$ |
20,454 |
|
$ |
11,977 |
|
|
|
|
|
|
|
||
Basic income per share |
|
$ |
0.10 |
|
$ |
0.05 |
|
|
|
|
|
|
|
||
Weighted average shares outstanding for basic income per share |
|
203,110,675 |
|
229,663,454 |
|
||
|
|
|
|
|
|
||
Diluted income per share |
|
$ |
0.10 |
|
$ |
0.05 |
|
|
|
|
|
|
|
||
Weighted average shares outstanding for diluted income per share |
|
207,730,837 |
|
236,932,240 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
88,497 |
|
$ |
84,311 |
|
6
CB RICHARD ELLIS GROUP, INC.
SEGMENT RESULTS
FOR THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007
(Dollars in thousands)
(Unaudited)
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
Americas |
|
|
|
|
|
||
Revenue |
|
$ |
783,524 |
|
$ |
791,885 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
484,368 |
|
480,892 |
|
||
Operating, administrative and other |
|
222,455 |
|
238,448 |
|
||
Depreciation and amortization |
|
14,308 |
|
19,071 |
|
||
Merger-related charges |
|
|
|
31,855 |
|
||
Operating income |
|
$ |
62,393 |
|
$ |
21,619 |
|
EBITDA |
|
$ |
66,285 |
|
$ |
7,149 |
|
|
|
|
|
|
|
||
EMEA |
|
|
|
|
|
||
Revenue |
|
$ |
242,761 |
|
$ |
225,353 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
142,037 |
|
119,597 |
|
||
Operating, administrative and other |
|
89,509 |
|
69,171 |
|
||
Depreciation and amortization |
|
3,235 |
|
2,949 |
|
||
Operating income |
|
$ |
7,980 |
|
$ |
33,636 |
|
EBITDA |
|
$ |
11,671 |
|
$ |
36,766 |
|
|
|
|
|
|
|
||
Asia Pacific |
|
|
|
|
|
||
Revenue |
|
$ |
137,432 |
|
$ |
94,002 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
78,041 |
|
49,184 |
|
||
Operating, administrative and other |
|
45,321 |
|
33,450 |
|
||
Depreciation and amortization |
|
1,753 |
|
1,432 |
|
||
Operating income |
|
$ |
12,317 |
|
$ |
9,936 |
|
EBITDA |
|
$ |
13,682 |
|
$ |
9,498 |
|
|
|
|
|
|
|
||
Global Investment Management |
|
|
|
|
|
||
Revenue |
|
$ |
39,489 |
|
$ |
85,590 |
|
Costs and expenses: |
|
|
|
|
|
||
Operating, administrative and other |
|
40,794 |
|
46,303 |
|
||
Depreciation and amortization |
|
799 |
|
620 |
|
||
Operating (loss) income |
|
$ |
(2,104 |
) |
$ |
38,667 |
|
EBITDA |
|
$ |
(1,375 |
) |
$ |
38,934 |
|
|
|
|
|
|
|
||
Development Services |
|
|
|
|
|
||
Revenue |
|
$ |
27,719 |
|
$ |
17,131 |
|
Costs and expenses: |
|
|
|
|
|
||
Operating, administrative and other |
|
34,266 |
|
24,565 |
|
||
Depreciation and amortization |
|
3,707 |
|
3,296 |
|
||
Operating loss |
|
$ |
(10,254 |
) |
$ |
(10,730 |
) |
EBITDA |
|
$ |
(1,766 |
) |
$ |
(8,036 |
) |
7
The following measures are considered non-GAAP financial measures under SEC guidelines:
(i) Net income, as adjusted for one-time items
(ii) Diluted earnings per share, as adjusted for one-time items
(iii) EBITDA
(iv) Operating income (loss), as adjusted for one-time items
The Company believes that these non-GAAP financial measures provide a more complete understanding of ongoing operations and enhance comparability of current results to prior periods as well as presenting the effects of one-time items in all periods presented. The Company believes that investors may find it useful to see these non-GAAP financial measures to analyze financial performance without the impact of one-time items that may obscure trends in the underlying performance of its business.
8
Net income, as adjusted for one-time items and diluted earnings per share, as adjusted for one-time items are calculated as follows (dollars in thousands, except per share data):
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Net income |
|
$ |
20,454 |
|
$ |
11,977 |
|
Amortization expense related to net revenue backlog, incentive fees and customer relationships acquired, net of tax |
|
1,749 |
|
6,401 |
|
||
Integration costs related to acquisitions, net of tax |
|
3,293 |
|
7,274 |
|
||
Write-down of impaired investment, net of tax |
|
6,210 |
|
|
|
||
Loss on sale of trading securities acquired in the Trammell Crow Company acquisition, net of tax |
|
|
|
20,231 |
|
||
Merger-related charges, net of tax |
|
|
|
19,113 |
|
||
Net income, as adjusted |
|
$ |
31,706 |
|
$ |
64,996 |
|
|
|
|
|
|
|
||
Diluted income per share, as adjusted |
|
$ |
0.15 |
|
$ |
0.27 |
|
|
|
|
|
|
|
||
Weighted average shares outstanding for diluted income per share |
|
207,730,837 |
|
236,932,240 |
|
EBITDA for the Company is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Net income |
|
$ |
20,454 |
|
$ |
11,977 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
23,802 |
|
27,368 |
|
||
Interest expense |
|
43,005 |
|
41,982 |
|
||
Provision for income taxes |
|
6,462 |
|
9,997 |
|
||
Less: |
|
|
|
|
|
||
Interest income |
|
5,226 |
|
7,013 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
88,497 |
|
$ |
84,311 |
|
9
Operating income (loss), as adjusted for one-time items is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Americas |
|
|
|
|
|
||
|
|
|
|
|
|
||
Operating income |
|
$ |
62,393 |
|
$ |
21,619 |
|
Amortization expense related to net revenue backlog and customer relationships acquired |
|
2,965 |
|
9,428 |
|
||
Integration costs related to acquisitions |
|
5,373 |
|
11,599 |
|
||
Merger-related charges |
|
|
|
31,855 |
|
||
|
|
|
|
|
|
||
Operating income, as adjusted |
|
$ |
70,731 |
|
$ |
74,501 |
|
|
|
|
|
|
|
||
EMEA |
|
|
|
|
|
||
|
|
|
|
|
|
||
Operating income |
|
$ |
7,980 |
|
$ |
33,636 |
|
Integration costs related to acquisitions |
|
208 |
|
524 |
|
||
|
|
|
|
|
|
||
Operating income, as adjusted |
|
$ |
8,188 |
|
$ |
34,160 |
|
Asia Pacific
The Asia Pacific segment did not incur any one-time costs associated with acquisitions in the current or prior year period.
Global Investment Management
The Global Investment Management segment did not incur any one-time costs associated with acquisitions in the current or prior year period.
Development Services
Operating loss |
|
$ |
(10,254 |
) |
$ |
(10,730 |
) |
Amortization expense related to incentive fees acquired |
|
|
|
1,241 |
|
||
|
|
|
|
|
|
||
Operating loss, as adjusted |
|
$ |
(10,254 |
) |
$ |
(9,489 |
) |
10
EBITDA for segments is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
Americas |
|
|
|
|
|
||
Net income (loss) |
|
$ |
14,955 |
|
$ |
(23,418 |
) |
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
14,308 |
|
19,071 |
|
||
Interest expense |
|
34,805 |
|
41,084 |
|
||
Royalty and management service income |
|
(7,288 |
) |
|
|
||
Provision (benefit) for income taxes |
|
11,164 |
|
(24,898 |
) |
||
Less: |
|
|
|
|
|
||
Interest income |
|
1,659 |
|
4,690 |
|
||
EBITDA |
|
$ |
66,285 |
|
$ |
7,149 |
|
|
|
|
|
|
|
||
EMEA |
|
|
|
|
|
||
Net income |
|
$ |
6,270 |
|
$ |
24,326 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
3,235 |
|
2,949 |
|
||
Interest expense |
|
358 |
|
79 |
|
||
Royalty and management service expense |
|
4,276 |
|
|
|
||
(Benefit) provision for income taxes |
|
(806 |
) |
15,153 |
|
||
Less: |
|
|
|
|
|
||
Interest income |
|
1,662 |
|
5,741 |
|
||
EBITDA |
|
$ |
11,671 |
|
$ |
36,766 |
|
|
|
|
|
|
|
||
Asia Pacific |
|
|
|
|
|
||
Net income |
|
$ |
3,831 |
|
$ |
3,332 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
1,753 |
|
1,432 |
|
||
Interest expense |
|
930 |
|
611 |
|
||
Royalty and management service expense |
|
2,565 |
|
|
|
||
Provision for income taxes |
|
4,986 |
|
4,215 |
|
||
Less: |
|
|
|
|
|
||
Interest income |
|
383 |
|
92 |
|
||
EBITDA |
|
$ |
13,682 |
|
$ |
9,498 |
|
|
|
|
|
|
|
||
Global Investment Management |
|
|
|
|
|
||
Net income |
|
$ |
2,203 |
|
$ |
16,497 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
799 |
|
620 |
|
||
Interest expense |
|
340 |
|
895 |
|
||
Royalty and management service expense |
|
447 |
|
|
|
||
(Benefit) provision for income taxes |
|
(4,918 |
) |
21,196 |
|
||
Less: |
|
|
|
|
|
||
Interest income |
|
246 |
|
274 |
|
||
EBITDA |
|
$ |
(1,375 |
) |
$ |
38,934 |
|
11
|
|
Three Months Ended |
|
||||
|
|
2008 |
|
2007 |
|
||
Development Services |
|
|
|
|
|
||
Net loss |
|
$ |
(6,805 |
) |
$ |
(8,760 |
) |
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
3,707 |
|
3,296 |
|
||
Interest expense |
|
6,572 |
|
4,025 |
|
||
Benefit for income taxes |
|
(3,964 |
) |
(5,669 |
) |
||
Less: |
|
|
|
|
|
||
Interest income |
|
1,276 |
|
928 |
|
||
EBITDA |
|
$ |
(1,766 |
) |
$ |
(8,036 |
) |
12
CB RICHARD ELLIS GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
|
|
March 31, |
|
December 31, |
|
||
|
|
2008 |
|
2007 (1) |
|
||
Assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
313,162 |
|
$ |
342,874 |
|
Restricted cash |
|
24,900 |
|
44,438 |
|
||
Receivables, net |
|
950,648 |
|
1,081,653 |
|
||
Warehouse receivables (2) |
|
244,205 |
|
255,777 |
|
||
Real estate assets(3) |
|
782,700 |
|
696,745 |
|
||
Goodwill and other intangibles, net |
|
2,692,657 |
|
2,578,814 |
|
||
Investments in and advances to unconsolidated subsidiaries |
|
226,640 |
|
236,892 |
|
||
Deferred compensation assets |
|
270,757 |
|
264,190 |
|
||
Other assets, net |
|
803,319 |
|
741,190 |
|
||
Total assets |
|
$ |
6,308,988 |
|
$ |
6,242,573 |
|
Liabilities: |
|
|
|
|
|
||
Current liabilities, excluding debt |
|
$ |
1,257,688 |
|
$ |
1,626,780 |
|
Warehouse lines of credit (2) |
|
244,205 |
|
255,777 |
|
||
Revolving credit facility |
|
311,219 |
|
227,065 |
|
||
Senior secured term loans |
|
2,084,250 |
|
1,787,000 |
|
||
Other debt(4) |
|
70,412 |
|
57,564 |
|
||
Notes payable on real estate (5) |
|
519,613 |
|
466,032 |
|
||
Deferred compensation liability |
|
265,668 |
|
278,266 |
|
||
Other long-term liabilities |
|
287,752 |
|
291,933 |
|
||
Total liabilities |
|
5,040,807 |
|
4,990,417 |
|
||
|
|
|
|
|
|
||
Minority interest |
|
248,213 |
|
263,613 |
|
||
|
|
|
|
|
|
||
Stockholders equity |
|
1,019,968 |
|
988,543 |
|
||
Total liabilities and stockholders equity |
|
$ |
6,308,988 |
|
$ |
6,242,573 |
|
(1) In accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, certain assets and liabilities at December 31, 2007 have been reclassified to conform to the presentation at March 31, 2008.
(2) Represents Freddie Mac loan receivables, which are offset by the related non-recourse warehouse line of credit facility.
(3) Includes real estate and other assets held for sale, real estate under development and real estate held for investment.
(4) Includes a non-recourse revolving credit line balance of $54.6 million and $42.6 million in Development Services as of March 31, 2008 and December 31, 2007, respectively.
(5) Represents notes payable on real estate in Development Services of which $7.4 million and $6.6 million are recourse to the Company as of March 31, 2008 and December 31, 2007, respectively.
13